Switch to:
Vonage Holdings Corp (NYSE:VG)
Beneish M-Score
-2.62 (As of Today)

The zones of discrimination for M-Score is as such:

An M-Score of less than -2.22 suggests that the company is not an accounting manipulator.
An M-Score of greater than -2.22 signals that the company is likely an accounting manipulator.

Vonage Holdings Corp has a M-score of -2.62 suggests that the company is not a manipulator.

VG' s Beneish M-Score Range Over the Past 10 Years
Min: -5.34   Max: 0.99
Current: -2.62

-5.34
0.99

During the past 13 years, the highest Beneish M-Score of Vonage Holdings Corp was 0.99. The lowest was -5.34. And the median was -2.99.


Definition

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Z-Score) or business trend (F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Vonage Holdings Corp for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.3563+0.528 * 1.0464+0.404 * 1.1036+0.892 * 1.0496+0.115 * 0.9753
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9765+4.679 * -0.111-0.327 * 1.1782
=-2.62

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Accounts Receivable was $35.3 Mil.
Revenue was 233.675 + 226.824 + 230.124 + 223.36 = $914.0 Mil.
Gross Profit was 149.245 + 148.608 + 153.014 + 147.961 = $598.8 Mil.
Total Current Assets was $120.6 Mil.
Total Assets was $960.7 Mil.
Property, Plant and Equipment(Net PPE) was $52.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $68.6 Mil.
Selling, General & Admin. Expense(SGA) was $461.4 Mil.
Total Current Liabilities was $185.3 Mil.
Long-Term Debt was $340.3 Mil.
Net Income was 0.897 + 7.931 + 3.406 + 3.433 = $15.7 Mil.
Non Operating Income was 0.104 + 0.154 + -0.247 + -0.05 = $-0.0 Mil.
Cash Flow from Operations was 23.989 + 14.572 + 46.105 + 37.665 = $122.3 Mil.
Accounts Receivable was $24.8 Mil.
Revenue was 221.858 + 219.73 + 214.533 + 214.71 = $870.8 Mil.
Gross Profit was 149.432 + 148.687 + 149.881 + 149.03 = $597.0 Mil.
Total Current Assets was $133.0 Mil.
Total Assets was $691.2 Mil.
Property, Plant and Equipment(Net PPE) was $44.8 Mil.
Depreciation, Depletion and Amortization(DDA) was $55.2 Mil.
Selling, General & Admin. Expense(SGA) was $450.2 Mil.
Total Current Liabilities was $169.0 Mil.
Long-Term Debt was $152.0 Mil.



1. DSRI = Days Sales in Receivables Index

Measured as the ratio of days’ sales in receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(35.272 / 913.983) / (24.778 / 870.831)
=0.03859153 / 0.02845328
=1.3563

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(597.03 / 870.831) / (598.828 / 913.983)
=0.68558653 / 0.65518505
=1.0464

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than plant, property and equipment to total assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (120.609 + 52.563) / 960.718) / (1 - (133.011 + 44.759) / 691.155)
=0.81974731 / 0.74279286
=1.1036

4. SGI = Sales Growth Index

Ratio of sales in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=913.983 / 870.831
=1.0496

5. DEPI = Depreciation Index

Measured as the ratio of the rate of depreciation in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(55.209 / (55.209 + 44.759)) / (68.622 / (68.622 + 52.563))
=0.55226673 / 0.5662582
=0.9753

6. SGAI = Sales, General and Administrative expenses Index

The ratio of SGA expenses in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(461.372 / 913.983) / (450.183 / 870.831)
=0.50479276 / 0.51695794
=0.9765

7. LVGI = Leverage Index

The ratio of total debt to total assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase$sgai= in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((340.344 + 185.27) / 960.718) / ((151.959 + 168.989) / 691.155)
=0.54710539 / 0.46436472
=1.1782

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(15.667 - -0.039 - 122.331) / 960.718
=-0.111

An M-Score of less than -2.22 suggests that the company will not be a manipulator. An M-Score of greater than -2.22 signals that the company is likely to be a manipulator.

Vonage Holdings Corp has a M-score of -2.62 suggests that the company will not be a manipulator.


Related Terms

Altman Z-Score, Piotroski F-Score, Accounts Receivable, Revenue, Gross Profit, Total Current Assets, Total Assets, Property, Plant and Equipment, Depreciation, Depletion and Amortization, Selling, General & Admin. Expense, Total Current Liabilities, Long-Term Debt, Net Income, Non Operating Income, Cash Flow from Operations


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Vonage Holdings Corp Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
DSRI 1.10840.89120.80990.86121.01481.19451.17150.98570.8661.084
GMI 1.0160.84320.950.97221.02740.97151.04940.97030.96651.0334
AQI 0.83673.2811.49660.98070.61972.9950.90571.13381.11551.0093
SGI 2.25631.36361.08680.98770.99550.98340.97560.97641.0481.0302
DEPI 0.59820.64170.76760.89210.92341.13870.99360.86940.80270.9147
SGAI 0.71040.8570.68150.90440.891.02120.99821.07651.00330.9389
LVGI 0.7811.43771.12750.99851.28070.31630.87971.15231.0351.0192
TATA -0.19730.0081-0.1108-0.1147-0.56640.4862-0.152-0.0931-0.1072-0.1354
M-score -2.17-1.54-2.94-3.17-5.340.99-3.03-2.99-3.07-2.99

Vonage Holdings Corp Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
DSRI 0.94720.91030.96580.8661.04831.12061.01191.0840.94421.3563
GMI 0.98130.9870.99020.96650.96790.97130.98331.03341.03791.0464
AQI 1.23251.23451.16841.11551.02651.05391.08011.00931.05511.1036
SGI 0.99811.02351.04091.0481.03231.01871.01611.03021.03951.0496
DEPI 0.79050.72980.8690.80270.85620.90390.95950.91470.96190.9753
SGAI 1.07271.03190.9711.00330.9730.96550.98180.93890.95240.9765
LVGI 1.04711.04511.07931.0351.11141.08151.18491.01920.99051.1782
TATA -0.1139-0.1269-0.1334-0.1072-0.1035-0.1136-0.1125-0.1354-0.147-0.111
M-score -3.03-3.10-3.07-3.07-2.95-2.91-3.02-2.99-3.13-2.62
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK